[AZRB] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 147.81%
YoY- 352.23%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 644,286 509,732 411,783 205,606 270,127 350,439 409,498 7.83%
PBT 29,949 44,346 35,411 14,435 4,831 21,115 20,070 6.89%
Tax -12,378 -13,262 -13,504 -8,795 -7,071 -6,562 -6,917 10.17%
NP 17,571 31,084 21,907 5,640 -2,240 14,553 13,153 4.94%
-
NP to SH 16,957 30,161 21,739 5,650 -2,240 14,553 13,153 4.32%
-
Tax Rate 41.33% 29.91% 38.14% 60.93% 146.37% 31.08% 34.46% -
Total Cost 626,715 478,648 389,876 199,966 272,367 335,886 396,345 7.92%
-
Net Worth 210,144 134,413 69,165 111,305 108,899 113,327 84,901 16.28%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 10,001 3,355 5,612 4,688 3,239 -
Div Payout % - - 46.01% 59.39% 0.00% 32.22% 24.63% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 210,144 134,413 69,165 111,305 108,899 113,327 84,901 16.28%
NOSH 276,907 67,938 69,165 66,677 66,584 65,093 42,450 36.65%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.73% 6.10% 5.32% 2.74% -0.83% 4.15% 3.21% -
ROE 8.07% 22.44% 31.43% 5.08% -2.06% 12.84% 15.49% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 232.67 758.46 595.36 308.36 405.69 538.37 964.64 -21.08%
EPS 6.12 44.88 31.43 8.47 -3.36 22.36 30.98 -23.66%
DPS 0.00 0.00 14.46 5.04 8.43 7.20 7.63 -
NAPS 0.7589 2.00 1.00 1.6693 1.6355 1.741 2.00 -14.90%
Adjusted Per Share Value based on latest NOSH - 66,677
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 97.95 77.50 62.61 31.26 41.07 53.28 62.26 7.83%
EPS 2.58 4.59 3.31 0.86 -0.34 2.21 2.00 4.33%
DPS 0.00 0.00 1.52 0.51 0.85 0.71 0.49 -
NAPS 0.3195 0.2044 0.1052 0.1692 0.1656 0.1723 0.1291 16.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.62 2.24 1.05 0.56 1.01 1.48 1.50 -
P/RPS 0.27 0.30 0.18 0.18 0.25 0.27 0.16 9.10%
P/EPS 10.12 4.99 3.34 6.61 -30.02 6.62 4.84 13.06%
EY 9.88 20.03 29.93 15.13 -3.33 15.11 20.66 -11.55%
DY 0.00 0.00 13.77 9.00 8.34 4.87 5.09 -
P/NAPS 0.82 1.12 1.05 0.34 0.62 0.85 0.75 1.49%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 28/11/07 27/11/06 28/11/05 29/11/04 19/11/03 27/11/02 -
Price 0.48 2.78 1.15 0.51 1.00 1.41 1.54 -
P/RPS 0.21 0.37 0.19 0.17 0.25 0.26 0.16 4.63%
P/EPS 7.84 6.19 3.66 6.02 -29.73 6.31 4.97 7.88%
EY 12.76 16.14 27.33 16.61 -3.36 15.86 20.12 -7.30%
DY 0.00 0.00 12.57 9.88 8.43 5.11 4.95 -
P/NAPS 0.63 1.39 1.15 0.31 0.61 0.81 0.77 -3.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment